[MAMEE] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 131.56%
YoY- -34.04%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 261,781 235,565 194,494 190,889 173,492 168,442 147,055 10.08%
PBT 17,888 29,082 27,160 9,576 6,678 16,538 9,462 11.19%
Tax -3,023 -6,549 -5,947 -1,722 -1,919 -4,349 -3,201 -0.94%
NP 14,865 22,533 21,213 7,854 4,759 12,189 6,261 15.49%
-
NP to SH 14,866 22,538 21,208 7,850 4,755 12,186 6,255 15.51%
-
Tax Rate 16.90% 22.52% 21.90% 17.98% 28.74% 26.30% 33.83% -
Total Cost 246,916 213,032 173,281 183,035 168,733 156,253 140,794 9.81%
-
Net Worth 254,804 237,933 207,522 180,403 151,526 143,747 127,970 12.15%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 12,376 10,218 - 4,063 6,340 5,915 - -
Div Payout % 83.25% 45.34% - 51.76% 133.33% 48.54% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 254,804 237,933 207,522 180,403 151,526 143,747 127,970 12.15%
NOSH 145,602 145,971 81,381 81,262 63,400 59,155 59,799 15.97%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 5.68% 9.57% 10.91% 4.11% 2.74% 7.24% 4.26% -
ROE 5.83% 9.47% 10.22% 4.35% 3.14% 8.48% 4.89% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 179.79 161.38 238.99 234.90 273.65 284.75 245.91 -5.08%
EPS 10.21 15.44 26.06 9.66 7.50 20.60 10.46 -0.40%
DPS 8.50 7.00 0.00 5.00 10.00 10.00 0.00 -
NAPS 1.75 1.63 2.55 2.22 2.39 2.43 2.14 -3.29%
Adjusted Per Share Value based on latest NOSH - 145,620
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 179.90 161.88 133.66 131.18 119.23 115.76 101.06 10.08%
EPS 10.22 15.49 14.57 5.39 3.27 8.37 4.30 15.51%
DPS 8.51 7.02 0.00 2.79 4.36 4.07 0.00 -
NAPS 1.7511 1.6351 1.4261 1.2398 1.0413 0.9879 0.8794 12.15%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 4.25 3.26 2.30 2.00 2.70 2.43 1.70 -
P/RPS 2.36 2.02 0.96 0.85 0.99 0.85 0.69 22.73%
P/EPS 41.63 21.11 8.83 20.70 36.00 11.80 16.25 16.96%
EY 2.40 4.74 11.33 4.83 2.78 8.48 6.15 -14.50%
DY 2.00 2.15 0.00 2.50 3.70 4.12 0.00 -
P/NAPS 2.43 2.00 0.90 0.90 1.13 1.00 0.79 20.58%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 23/08/10 20/08/09 29/08/08 22/08/07 29/08/06 22/08/05 -
Price 4.20 3.60 2.50 1.83 2.42 2.76 1.72 -
P/RPS 2.34 2.23 1.05 0.78 0.88 0.97 0.70 22.26%
P/EPS 41.14 23.32 9.59 18.94 32.27 13.40 16.44 16.51%
EY 2.43 4.29 10.42 5.28 3.10 7.46 6.08 -14.16%
DY 2.02 1.94 0.00 2.73 4.13 3.62 0.00 -
P/NAPS 2.40 2.21 0.98 0.82 1.01 1.14 0.80 20.08%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment